China New Higher Education Group Limited...

INSTITUTIONAL EQUITY RESEARCH

Page | 1 | PHILLISECURITIES (HK) RESEARCH

China New Higher Education Group Limited (2001.HK) The Front runner in private higher education sector Hong Kong | Education | Company Report

25 May 2018

Investment Summary China New Higher Education Group (CNHEG) is one of the leading private higher education operators in China. We expect it will be the front runner in the future, because four schools out of seven of them are located in the provinces that have 1) a moderate increase in the number of candidates for Gaokao, and 2) below average gross higher education enrollment rate. They will surely enjoy universal higher education in China, and escape from the headache of low birth rate. We predict the earnings growth to be 37/14.3% in 2018/19F, assuming PE 28x (Average forward PE 20x with 40% premium). With 12.2% upside, we initiate “Accumulate” recommendation.

Business Overview CNHEG is currently six operating schools in Yunnan, Guizhou, Xinjiang, Heilongjiang, Hubei, Henan, and one under construction in Gansu. It has positioned as an employment-oriented school and focused on applied sciences in order to make their students more equipped to the job market, then enhancing their reputation to attract talented high school graduates and eventually replicating a scalable business model across regions. This strategy has made Yunnan and Guizhou schools a remarkable employment rate, 98.1%, in 2017. Figure: Corporate Development

Source: Company report, Phillip Securities (HK) Ltd. School Headquartered in Beijing, CHENG has seven schools in Yunnan, Guizhou, Xinjiang, Heilongjiang, Hubei, Henan and Gansu, where the one in Gansu is under construction, and expect to commence in 2019.

Accumulate (Initially) CMP: HKD 7.30 (Closing price at 23 May 2018) TARGET: HKD 8.19 (+12.2%) COMPANY DATA O/S SHARES (MN) : 1,347 MARKET CAP (HKDMN) : 10,447 52 - WK HI/LO (HKD): 7.60 / 2.57 SHARE HOLDING PATTERN，，，， % Mr. Li Xiaoxuan 55.34 Ping An Insurance (Group) 12.42 PRICE PERFORMANCE，，，， %

1M 3M 1Y CNHEG 26.96 38.78 232.48 HSI 1.36 -1.92 20.72 RETURN VS. HSI

Source: Aastocks, Phillip Securities (HK) Research

KEY FINANCIALS RMB mn FY16 FY17 FY18E FY19E Revenue 341 414 507 617 Net Profit 111 233 320 366 EPS, HKD 0.121 0.213 0.293 0.335 PER, x 54.29 30.73 22.42 19.61 BVPS, HKD 0.957 1.578 1.783 2.017 P/BV, x 6.86 4.16 3.68 3.25 ROE, % 18.1 17.9 17.4 17.6 Source: Company reports, Phillip Securities Est. Research Analyst Terry Li (2277 6527) [email protected]


CHINA NEW HIGHER EDUCATION GROUP (2001.HK) Company report

1. Yunnan Technology and Business University (Yunnan School) It located in Kunming, Yunnan, self-established in 2005 and provided 24 undergraduate education majors and 28 junior college education majors, such as Science majors (Civil Engineering, Computer Science, Architectural Design, and Vehicle Inspection and Maintenance), and business majors (Accounting, Auditing, Financial Management, and Logistics Management). For 2017, the student enrollment is 23,642, presenting 12.8% CAGR over past four years. The moderate CAGR in enrollment showed a satisfactory organic growth in this Yunnan region. Besides, according to the statistics from Yunnan Education Department, the market share of private higher education in Yunnan was 10.5% as of 2016. Figure: Student Enrollment for Yunnan School

Source: Company report, Phillip Securities (HK) Ltd 2. Guizhou Technology and Business Institute (Guizhou School) It located in Guiyang, Guizhou, commenced in 2012 and offered 30 majors through six colleges (Accounting, Architecture, Business administration, Design & Engineering, Nursing and Physical Education). It provides practical trainings for selected final year students, general education (teaching skills such as English and Computing), and continuing education to help students prepare their undergraduate exams or other requirements for bachelor`s degree. 15,584 students have enrolled in the institute for 2017, implying a 40.7% CAGR over past four years. Despite a high CAGR, the growth in student enrollment has been slowed down in recent years, as the school has already entered a mature stage. In 2016, it had 3.3% market share in the private higher education in Guizhou.



Figure: Student Enrollment for Guizhou School

Source: Company report, Phillip Securities (HK) Ltd 3. Harbin Huade University (Northeast School) Located in Harbin, Heilongjiang and owned 73.91% by CNHEG, it has eight colleges for example, Electronics and Information Engineering, Mechanical Electronic and Automobile Engineering, Architecture and Civil Engineering, Arts and Media, Economics, Language, Clothing, and Robotics Engineering, offering thirty-six majors in total. The student enrollment for 2017 is 9,355, slightly dropped 1.7%. Management explained they are going to upgrade to undergraduate level this year, so they are now focusing on the quality of the students. In addition, the market share of the school in Heilongjiang`s private higher education was 8.4% as of 2017. Figure: Student Enrollment for Northeast School

Source: Company report, Phillip Securities (HK) Ltd 4. Science and Technology College of Hubei Minzu University (Central China

School) Fully owned by CNHEG, the school is in Enshi, Hubei, offering more than forty undergraduate, junior college, and pre-undergraduates programs, including



Medicine, Music, Physical Education, Mechanical Electronics and Information Engineering, Architecture, Economics, and Culture & Media. The student enrollment in 2017 is 5,709, lifting 64% YoY, along with 1.3% market share in private higher education for Hubei province. Figure: Student Enrollment for Central China School

Source: Company report, Phillip Securities (HK) Ltd 5. Xinjiang Institute of Finance and Economics (Xinjiang School) Owned 56% by CNHEG, the school is located in Korla, Xiajiang, and mainly provides undergraduate business courses, such as Accounting, Financial Management, Marketing, Human Resource, Tourism, Law, and etc. Currently, the student enrollment is 3,746 in 2017, and the latest data for the total enrollment of private higher education in Xiajiang is 34,500. Hence, we estimate the market share of the Xiajiang is around 8-9%. 6. Luoyang Science and Technology Vocational College (Henan School) CNHEG invested in the Henan School (located in Luoyang) on Jan 2018, owning 55%. It provides secondary school curriculum and junior college courses, such as Electronic Commerce, Information Engineering, Intelligent Manufacturing, Art, Tourism, International Finance and etc. The current number of enrollment is 18,243, accounting for 4% market share in the private higher education of Henan. 7. Northwest Technology and Business Institute ( Northwest School)

On July 2017, CNHEG commenced the construction in Lanzhou, and expect to complete on September 2019.



Tuition Fee In 2017/18, the average tuition fee for Yunnan, Guizhou, Central China and Northeast school is RMB $11,548, still lower than that of other private higher education institutions (RMB $13,068).

School Tuition fee (RMB) Yunnan $12,000 Guizhou $8,500-9,000 Northeast >$13,000

Central China >$13,000 Xiajiang $11,000 Henan $5,000-6,000 (College)

$2,800 (Secondary)

Industry Overview The private higher education industry in China has boomed in the past decade, as the higher education gross enrollment rate has been rising, thanks to the economic development. Yet, there is a reduction in the higher education age population for some provinces due to low birth rate, mitigating the growth brought from increasing gross enrollment rate. Higher education is becoming more popular in China The higher education gross enrollment rate has kept soaring, from 23.3% in 2008 to 42.7% in 2016. Because the economic development will goes on in China across different provinces and the enrollment rate is lagging behind compared to the western countries, we believe the gross enrollment rate will maintain its momentum in the future, Figure: Higher Education Gross Enrollment Rate in China (2008-2016)

Source: Ministry of Education of the People`s Republic of China, Phillip Securities (HK) Research Flourishing economy in China Since the economic reform, China has become the second largest economy in the world. The GDP per Capita has reached USD 6,894, at 7.7% CAGR. As the



citizens have become wealthier, we expect it will enhance the gross enrollment rate in higher education Figure: GDP per Capita (USD) in China (2008-2016)

Source: The World Bank, Phillip Securities (HK) Research Lagging behind western countries Compared to those developed western countries, the gross enrollment rate of higher education in China is significantly low, only 37.5% in 2014, with United States (86.7%), United Kingdom (56.5%), Germany (65.5%) and the average (71.8%). As the education development in China goes on, we expect the gross enrollment rate in China will increase steadily, shrinking the gap between China and those western countries. Figure: Higher Education Gross Enrollment Rate (2014)

Source: The World Bank, Phillip Securities (HK) Research Admission rate increasing, whereas decreasing number in candidates for Gaokao The admission rate was rising from 57% in 2008 to 82% in 2016, because the higher education has become more and more popular, whereas the number of candidates for Gaokao peaked in 2008, and stabilized at ~900 million in recent years, mitigating the rising admission rate. It implies the admitted candidates



actually grew slowly at 3.2% CAGR from 2008 to 2016. However, some provinces still have an increasing number in candidates for Gaokao, for example Yunnan, Guizhou, Jiangxi, Xinjiang, Henan and etc. Hence, we believe the winner in higher education will be the one locating their schools in those provinces. Figure: Statistic for Gaokao (2000-2016)

Source: 中國教育在線, Phillip Securities (HK) Research Figure: The number of candidates for Gaokao in different province (2013-2017)

Source: 中國教育在線, Phillip Securities (HK) Research

Why CNHEG?

In light of the current situation of private higher education in China, we believe those schools located in provinces that have 1) a moderate increase in the number of candidates for Gaokao and 2) below average gross enrollment rate will have greater potential to be successful in the future.



First, Ministry of Education has claimed the admission rate for Gaokao will not decrease in order to enhance the gross enrollment rate, meaning the increase in candidates for Gaokao will eventually lead to a rise in students admitted. Second, the source of the students for the private higher education institutes usually comes from their own provinces, for example, 90% of the students for Yunnan and Guizhou schools are local, meaning that private schools will definitely enjoy, if the number of students admitted for their own province is getting larger.

Among all the company in the higher education sector, CNHEG is the current company that matches our criteria the most.

Four out of seven schools for CNHEG matched our above criteria, which are Yunnan, Guizhou, Henan and Xinjiang.

1) A moderate increase in the number of candidates for Gaokao

In order to estimate the number of candidates for Gaokao in the next few years, it is important to look into the number of graduates from high schools, the main source for Gaokao.

We forecast the number of graduates from high school for 2017-2019 by referring to the number of the high school senior one, two, and three students in 2016 added adjustments. As we believe the high school students are very likely to continue their study once they have entered schools. Thus, the number of the senior one, second and three students will be a reliable estimator for the number of graduates in the future.

The results have shown that Yunnan, Guizhou, Henan and Xiajiang will have no decline in the number of graduates. There is even positive growth in Yunnan, Henan and Xiajiang. However, the growth in Guizhou started to slow down, with 1% drop in 2019.

Figure: Forecasted number of graduates from high school (2013-2019F)

Source: Ministry of Education of the People`s Republic of China, Phillip Securities (HK) Research



Besides, there is always a difference between the number of candidates for Gaokao and graduates from high schools, because some Gaokao candidates may be self-study, so it will not be counted in the graduate from high schools. Hence, it is also critical for us to investigate the difference.

In general, the difference for Guizhou, Henan and Xiajiang presents an uptrend, except Yunnan, suggesting that there are more and more Gaokao candidates who are from sources other than high school graduation.

As the number of graduates from high school stabilized or even increased, with a rising supply from the sources other than high school graduation. We believe it is safe to assume there will be a moderate increase in the number of candidates for Gaokao in those four provinces.

Figure: The difference between the number of candidates for Gaokao and graduates from high schools (2013-2016)

Source: 中國教育在線, Ministry of Education of the People`s Republic of China, Phillip Securities (HK) Research

2) Below average gross enrollment rate

The 13th five-year plan has stated a target for higher education gross enrollment rate to reach 50% in 2020, which was 42.7% in 2016. Guizhou (32%), Yunnan (32.6%), Xiajiang (35.3%), and Henan (38.8%), where CNHEG has established schools over there, has lower gross enrollment rate than average, implying that there is still rooms for growth of the students admitted in those provinces. Besides, it is cautious that the gross enrollment may be inflated because the higher education age population is reducing acorss different provinces. However, we expect there will be still an increase in students admitted due to a robust growth in gross enrollment ratio for those provinces.



Figure: Higher Education Gross Enrollment rate (2016)

Source: Education development reports for respective provinces, Phillip Securities (HK) Research

Earnings forecast

Revenue We expect revenue will grow 22.2%/21.8% YoY in 2018/19, as we see there is a moderate growth in student enrollment and the tuition and boarding fee in Yunnan and Guizhou and the completion of Northwest schools in 2019. The growth assumption has only accounted for Yunnan, Guizhou and Northwest schools because we have not yet consolidated the financial reports with Northeast, Central China, Xinjiang and Henan. The management is confident that those four schools will start to consolidate within this year. Figure: Revenue (2014-2019F)

Source: Company reports, Phillip Securities (HK) Research



Students enrollment We expect the Yunnan and Guizhou schools will maintain its momentum in the next few years, where Yunnan will outperform a little bit as suggested by our estimate in high school graduates. Besides, the Northeast school will stay flat in 2018/19F, because the schools is upgrading to undergraduate level. The group will now focus on the quality of students. As there will be no student outflow in 2018, we should see Central China and Xinjiang delivering a 65% increase. Moreover, based on our estimation on the number of candidates taking Gaokao, Xinjinag School will show a better performance than Central China in 2019F. In addition, we forecast there will be 10%/2% growth for Henan school in 2018/19F, because the capacity of the schools is around 20,000 students, and the management expect it to be full in 2019. Hence, we give a lower growth rate in 2019, assuming the enrollment merely reach around its full capacity. Also, we expect Northwest school will be completed in 2019 with around 2,000 students for the first year. Figure: Assumption on Students enrollment (2018-2019) (as of 31, Dec) Student enrollment (YoY%/Number) 2018/12F 2019/12F

Yunnan School 14.0% 11.0%

Guizhou School 12.0% 9.0%

Northeast School 0.0% 0.0%

Central China School 65.0% 10.0%

Xinjinag School 65.0% 13.0%

Henan School 10.0% 2.0%

Northwest School - 2,000

Source: Company reports, Phillip Securities (HK) Research In aggregate, we expect the students enrollments rose 17.2% YoY% to 89,429 in 2018, and 9.7% to 98,111 in 2019. Figure: Students enrollment (2013-2019) (as of 31, Dec)

Source: Company reports, Phillip Securities (HK) Research



Tuition and boarding fee We expect there will be a 7% drop in average fee per students in 2018F due to the inclusion for a much lower fee from Henan school, and a 0.7% rise in 2019F. Figure: Average tuition and boarding fee per student (2014-2019F)

Source: Company reports, Phillip Securities (HK) Research Gross profit margin CNHEG has a sudden rise in GPM in 2017 thanks to the increase in revenue was higher than the increase in costs. We expect the GPM will be 56%/56.5% in 2018/19F, because the improvement in operating efficiency from centralizing the resources for their schools. Net profit Margin Since the profit from Northeast and Central China schools have shown as a service fee in 2017, the NPM has been inflated to 56.3%. We forecast the NPM will be 63.1%/59.3% in 2018/19F (assuming the consolidation have not yet done, and the profit from schools other Yunnan, Guizhou and Northwest will be shown as a service fee).

Valuation

We give a target price of HK $8.19, assuming PE 28x (Average forward PE 20x with 40% premium) due to the competitive advantage in CNHEG. With 12.2% upside, we initiate “Accumulate” recommendation. (CNY/HKD = 1.233)



Figure: Forward PE Ratio

Source: Bloomberg, Phillip Securities (HK) Research

Risk

1. VIE structure prohibited in China 2. The faster than expected decrease in birth rate 3. New acquired schools were not able to add value



Financials FYE DEC FY14 FY15 FY16 FY17 FY18F FY19F

Valuation Ratios

P/E (X), adj 82.22 64.39 59.59 33.73 24.61 21.52

P/B (X) 17.54 19.33 7.53 4.56 4.04 3.57

Dividend Yield (%) N/A N/A 0.0% 0.8% 1.2% 1.4%

Per share data (RMB)

EPS, (Basic) 0.071 0.091 0.098 0.173 0.237 0.271

EPS, (Diluted) 0.071 0.091 0.098 0.173 0.237 0.271

DPS (HKD) 0 0 0 0.057 0.088 0.100

BVPS 0.33 0.30 0.78 1.28 1.45 1.64

Growth & Margins (% )

Grwoth

Revenue N/A 32.7% 24.5% 21.5% 22.2% 21.8%

EBIT N/A 37.8% 6.7% 94.3% 28.3% 14.4%

Net Income (excluding gain/loss from discontinued operations) N/A 32.4% 6.0% 111.1% 37.1% 14.3%

Margins

Gross margin 48.8% 49.5% 48.0% 54.9% 56.0% 56.5%

EBIT margin 49.1% 51.0% 43.7% 69.9% 73.4% 68.9%

Net Profit Margin 39.4% 37.9% 32.9% 56.3% 63.1% 59.3%

Key Ratios

ROE N/A 28.6% 18.1% 17.9% 17.4% 17.6%

Income statement (RMB mn)

Revenue 206 274 341 414 507 617

Gross Profit 101 136 164 228 284 349

EBIT 101 140 149 290 372 425

EBT 81 110 113 250 340 389

Net profit (excluding gain/loss from discontinued operations) 79 104 111 233 320 366

Minority Interest 0 (0) 0 (0) 0 0

Net profit for owners 81 104 112 233 320 366 Source: Company, Phillip Securities (HK) Research

Exchange rate is HKDCNY spot price on 22 May

(Financial figures as at 23 May 2018)

PHILLIP SECURITIES (HK) RESEARCH |


PHILLIP RESEARCH STOCK SELECTION SYSTEMS

We do not base our recommendations entirely on the above quantitative return bands. We consider qualitative factors like (but not limited to) a stock`s risk reward profile, market sentiment, recent rate of share price appreciation, presence or absence of stock price catalysts, and speculative undertones surrounding the stock, before making our final recommendation GENERAL DISCLAIMER This publication is prepared by Phillip Securities (Hong Kong) Ltd (“Phillip Securities”). By receiving or reading this publication, you agree to be bound by the terms and limitations set out below. This publication shall not be reproduced in whole or in part, distributed or published by you for any purpose. Phillip Securities shall not be liable for any direct or consequential loss arising from any use of material contained in this publication. The information contained in this publication has been obtained from public sources which Phillip Securities has no reason to believe are unreliable and any analysis, forecasts, projections, expectations and opinions (collectively the “Research”) contained in this publication are based on such information and are expressions of belief only. Phillip Securities has not verified this information and no representation or warranty, express or implied, is made that such information or Research is accurate, complete or verified or should be relied upon as such. Any such information or Research contained in this publication is subject to change, and Phillip Securities shall not have any responsibility to maintain the information or Research made available or to supply any corrections, updates or releases in connection therewith. In no event will Phillip Securities be liable for any special, indirect, incidental or consequential damages which may be incurred from the use of the information or Research made available, even if it has been advised of the possibility of such damages. Any opinions, forecasts, assumptions, estimates, valuations and prices contained in this material are as of the date indicated and are subject to change at any time without prior notice. This material is intended for general circulation only and does not take into account the specific investment objectives, financial situation or particular needs of any particular person. The products mentioned in this material may not be suitable for all investors and a person receiving or reading this material should seek advice from a financial adviser regarding the suitability of such products, taking into account the specific investment objectives, financial situation or particular needs of that person, before making a commitment to invest in any of such products. This publication should not be relied upon as authoritative without further being subject to the recipient`s own independent verification and exercise of judgment. The fact that this publication has been made available constitutes neither a recommendation to enter into a particular transaction nor a representation that any product described in this material is suitable or appropriate for the recipient. Recipients should be aware that many of the products which may be described in this publication involve significant risks and may not be suitable for all investors, and that any decision to enter into transactions involving such products should not be made unless all such risks are understood and an independent determination has been made that such transactions would be appropriate. Any discussion of the risks contained herein with respect to any product should not be considered to be a disclosure of all risks or a complete discussion of such risks. Nothing in this report shall be construed to be an offer or solicitation for the purchase or sale of a security. Any decision to purchase securities mentioned in this research should take into account existing public information, including any registered prospectus in respect of such security. Disclosure of Interest Analyst Disclosure: Neither the analyst(s) preparing this report nor his associate has any financial interest in or serves as an officer of the listed corporation covered in this report. Firm`s Disclosure: Phillip Securities does not have any investment banking relationship with the listed corporation covered in this report nor any financial interest of 1% or more of the market capitalization in the listed corporation. In addition, no executive staff of Phillip Securities serves as an officer of the listed corporation. Availability The information, tools and material presented herein are not directed, intended for distribution to or use by, any person or entity in any jurisdiction or country where such distribution, publication, availability or use would be contrary to the applicable law or regulation or which would subject Phillip Securities to any registration or licensing or other requirement, or penalty for contravention of such requirements within such jurisdiction. Information contained herein is based on sources that Phillip Securities (Hong Kong) Limited (“PSHK”) believed to be accurate. PSHK does not bear responsibility for any loss occasioned by reliance placed upon the contents hereof. PSHK (or its affiliates or employees) may have positions in relevant investment products. For details of different product`s risks, please visit the Risk Disclosures Statement on http://www.phillip.com.hk.

© 2018 Phillip Securities (Hong Kong) Limited

Contact Information (Regional Member Companies)

Total Return Recommendation Rating Remarks >+20% Buy 1 >20% upside from the current price

+5% to +20% Accumulate 2 +5% to +20%upside from the current price -5% to +5% Neutral 3 Trade within ± 5% from the current price -5% to -20% Reduce 4 -5% to -20% downside from the current price

<-20% Sell 5 >20%downside from the current price

PHILLIP SECURITIES (HK) RESEARCH |


SINGAPORE Phillip Securities Pte Ltd

Raffles City Tower 250, North Bridge Road #06-00

Singapore 179101 Tel : (65) 6533 6001 Fax : (65) 6535 6631

Website: www.poems.com.sg

MALAYSIA Phillip Capital Management Sdn Bhd B-3-6 Block B Level 3 Megan Avenue II,

No. 12, Jalan Yap Kwan Seng, 50450 Kuala Lumpur

Tel (603) 21628841 Fax (603) 21665099

Website: www.poems.com.my

HONG KONG

Phillip Securities (HK) Ltd Exchange Participant of the Stock Exchange of Hong Kong

11/F United Centre 95 Queensway Hong Kong

Tel (852) 22776600 Fax (852) 28685307

Websites: www.phillip.com.hk

JAPAN

PhillipCapital Japan K.K. Nagata-cho Bldg.,

8F, 2-4-3 Nagata-cho, Chiyoda-ku, Tokyo 100-0014

Tel (81-3) 35953631 Fax (81-3) 35953630

Website:www.phillip.co.jp

INDONESIA

PT Phillip Securities Indonesia ANZ Tower Level 23B,

Jl Jend Sudirman Kav 33A Jakarta 10220 – Indonesia

Tel (62-21) 57900800 Fax (62-21) 57900809

Website:www.phillip.co.id

CHINA

Phillip Financial Advisory (Shanghai) Co. Ltd No 436 Hengfeng Road,

Greentech Unit 604, Postal code 200070

Tel (86-21) 51699400 Fax (86-21) 63532643

Website: www.phillip.com.cn

THAILAND

Phillip Securities (Thailand) Public Co. Ltd 15th Floor, Vorawat Building,

849 Silom Road, Silom, Bangrak, Bangkok 10500 Thailand

Tel (66-2) 6351700 / 22680999 Fax (66-2) 22680921

Websitewww.phillip.co.th

FRANCE

King & Shaxson Capital Limited 3rd Floor, 35 Rue de la Bienfaisance 75008

Paris France Tel (33-1) 45633100 Fax (33-1) 45636017

Website: www.kingandshaxson.com

UNITED KINGDOM

King & Shaxson Capital Limited 6th Floor, Candlewick House,

120 Cannon Street, London, EC4N 6AS

Tel (44-20) 7426 5950 Fax (44-20) 7626 1757

Website: www.kingandshaxson.com

UNITED STATES Phillip Futures Inc

141 W Jackson Blvd Ste 3050 The Chicago Board of Trade Building

Chicago, IL 60604 USA Tel +1.312.356.9000 Fax +1.312.356.9005

AUSTRALIA

PhillipCapital Australia Level 12, 15 William Street,

Melbourne, Victoria 3000, Australia Tel (613) 96188238 Fax (613) 92002272

Website: www.phillipcapital.com.au

China New Higher Education Group Limited...

Documents

Transcript of China New Higher Education Group Limited...